| Company | Price | Valuation | Profitability | Cash & leverage | Quality | Rating | |||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| P/E | P/B | P/S | EV / EBITDA | DCF upside | Gross margin | Operating margin | Net margin | ROE | ROIC | FCF yield | Debt / equity | Net debt / EBITDA | Interest coverage | Current ratio | Dividend yield | Piotroski (0-9) | Altman Z | Rating score (1-5) | |||
| DKK 207.00 | 29.74× | 5.99× | 1.23× | 9.88× | -109.3% | 13.3% | 5.7% | 4.1% | 20.1% | 8.3% | 6.4% | 0.87× | -0.44× | 7.36× | 1× | 0.3% | 8 | 1.84 | 3 | B | |
| €124.36 | 60.99× | 8.38× | 2.21× | 19.31× | -103.7% | 16.8% | 4.0% | 3.6% | 13.7% | 6.1% | 4.7% | 0.39× | -1.24× | 5.35× | 0.9× | 0.0% | 7 | 1.99 | 3 | B- | |
| €42.92 | 25.1× | 5.39× | 0.91× | 7.72× | 77.1% | 13.3% | 7.0% | 3.6% | 21.5% | 9.2% | 12.3% | 0.38× | -2.04× | 5.47× | 1.09× | 0.0% | 6 | 2.6 | 4 | A- | |
| Peer median | — | 43.05× | 6.88× | 1.56× | 13.52× | -13.3% | 15.1% | 5.5% | 3.6% | 17.6% | 7.7% | 8.5% | 0.38× | -1.64× | 5.41× | 0.99× | 0.0% | 7 | 2.3 | 4 | — |


